Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.53%
14.88%
12.95%
11.47%
10.26%
9.02%
Sector average
4.77%
5.07%
4.52%
3.84%
3.15%
2.44%
ROA
2.44%
2.82%
2.75%
2.67%
2.59%
2.45%
Sector average
0.99%
1.07%
1.07%
1.04%
0.99%
0.95%
Total Assets
IDRĀ 140.83T
IDRĀ 144.86T
IDRĀ 148.89T
IDRĀ 152.93T
Amounts in IDR (trillions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Bank Mega Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 156.95T
IDRĀ 160.83T
Sector average
IDRĀ 256.35T
IDRĀ 261.94T
IDRĀ 267.49T
IDRĀ 273.03T
IDRĀ 278.51T
IDRĀ 283.93T
Net Income
IDRĀ 3.36T
IDRĀ 4.03T
IDRĀ 4.03T
IDRĀ 4.03T
IDRĀ 4.02T
IDRĀ 3.89T
Sector average
IDRĀ 4.9T
IDRĀ 5.49T
IDRĀ 5.55T
IDRĀ 5.54T
IDRĀ 5.48T
IDRĀ 5.43T
Valuation
IDRĀ 37.2T
IDRĀ 37.27T
IDRĀ 37.63T
IDRĀ 38.3T
IDRĀ 39.33T
IDRĀ 40.84T
Sector average
IDRĀ 58.43T
IDRĀ 58.79T
IDRĀ 59.35T
IDRĀ 60.42T
IDRĀ 62.11T
IDRĀ 64.46T
Stock Price
IDRĀ 1,584.2
IDRĀ 1,587.16
IDRĀ 1,602.33
IDRĀ 1,631.04
IDRĀ 1,675.1
IDRĀ 1,739.33
Sector average
IDRĀ 1,513.4
IDRĀ 1,369.72
IDRĀ 1,381.87
IDRĀ 1,405.61
IDRĀ 1,442.76
IDRĀ 1,494.41
PT Bank Mega Tbk (MEGA.JK) Financial Forecast | Equlion